A property Is expected to have NOI of $124,000 the first year. The NOI is expected to Increase by 5 percent per year thereafter. The appralsed value of the property Is currently $1.25 million and the...

Extracted text: A property Is expected to have NOI of $124,000 the first year. The NOI is expected to Increase by 5 percent per year thereafter. The appralsed value of the property Is currently $1.25 million and the lender is willing to make a $1,137,000 participation loan with a contract Interest rate of 5.5 percent. The loan will be amortized with monthly payments over a 20-year term. In addition to the regular mortgage payments, the lender wll recelve 50 percent of the NOI In excess of $124,000 each year until the loan is repald. The lender also will recelve 50 percent of any increase In the value of the property. The loan includes a substantial prepayment penalty for repayment before year 5, and the balance of the loan is due in year 10. (If the property has not been sold, the participation will be based on the appralsed value of the property.) Assume that the appralser would estimate the value in year 10 by dividing the NOI for year 11 by an 9 percent capitalization rate. Required: Calculate the effective cost (to the borrower) of the participatlon loan assuming the loan Is held for 10 years. (Note that this is also the expected return to the lender.) (Do not round Intermedlate calculatlons. Round your final answer to 2 decimal places.) Effective cost